Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.8% first-year return on $298k initial cash invested.
-15.8%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$6,902
Rent
-$3,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,902 income − $10,823 expenses = $3,921 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,902
Total Expenses
$10,823
Mortgage P&I
98%
$6,747
Property Taxes
18%
$1,276
Home Insurance
7%
$454
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759